| Period Ending: | 2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 20 | 13 | 11 | 17 | 14 | 10 | 17 | 7 | 13 | 10 | 12 | 13 | 16 |
| Estimated Revenue | ||||||||||||||||||
| Low | 144.2 | 140.5 | 139.2 | 138.3 | 133.8 | 676.2 | 614.7 | 558.9 | 508.1 | 461.9 | 419.9 | 381.7 | 347 | 315.5 | 269 | 230.5 | 198.4 | 188.6 |
| Average | 144.2 | 140.5 | 139.2 | 138.3 | 133.8 | 845.3 | 768.4 | 698.6 | 635.1 | 577.3 | 524.8 | 477.1 | 433.8 | 394.3 | 336.2 | 288.1 | 248 | 235.7 |
| High | 144.2 | 140.5 | 139.2 | 138.3 | 133.8 | 1,014 | 922.1 | 838.3 | 762.1 | 692.8 | 629.8 | 572.6 | 520.5 | 473.2 | 403.5 | 345.7 | 297.6 | 282.8 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 5.72 | 5.57 | 5.52 | 5.48 | 5.3 | 155.1 | 141 | 128.2 | 116.5 | 105.9 | 96.3 | 87.55 | 79.59 | 72.35 | 61.21 | 52.03 | 44.45 | 67.29 |
| Average | 5.72 | 5.57 | 5.52 | 5.48 | 5.3 | 193.9 | 176.2 | 160.2 | 145.7 | 132.4 | 120.4 | 109.4 | 99.48 | 90.44 | 76.51 | 65.04 | 55.56 | 84.11 |
| High | 5.72 | 5.57 | 5.52 | 5.48 | 5.3 | 232.6 | 211.5 | 192.3 | 174.8 | 158.9 | 144.4 | 131.3 | 119.4 | 108.5 | 91.81 | 78.05 | 66.67 | 100.9 |
| Estimated EBIT | ||||||||||||||||||
| Low | -0.733 | -0.714 | -0.707 | -0.702 | -0.68 | 148.2 | 134.7 | 122.5 | 111.4 | 101.2 | 92.03 | 83.66 | 76.06 | 69.14 | 58.62 | 49.94 | 42.75 | 66.8 |
| Average | -0.733 | -0.714 | -0.707 | -0.702 | -0.68 | 185.3 | 168.4 | 153.1 | 139.2 | 126.5 | 115 | 104.6 | 95.07 | 86.43 | 73.27 | 62.42 | 53.44 | 83.51 |
| High | -0.733 | -0.714 | -0.707 | -0.702 | -0.68 | 222.3 | 202.1 | 183.7 | 167 | 151.8 | 138 | 125.5 | 114.1 | 103.7 | 87.93 | 74.91 | 64.13 | 100.2 |
| Estimated Net Income | ||||||||||||||||||
| Low | 17.07 | 16.45 | 15.63 | 15.84 | 117.4 | 106.8 | 97.05 | 88.22 | 80.2 | 72.91 | 66.28 | 60.26 | 54.78 | 49.8 | 41.23 | 34.29 | 28.65 | 126.1 |
| Average | 17.07 | 16.45 | 15.63 | 15.84 | 146.8 | 133.4 | 121.3 | 110.3 | 100.3 | 91.14 | 82.86 | 75.32 | 68.48 | 62.25 | 51.54 | 42.86 | 35.81 | 157.6 |
| High | 17.07 | 16.45 | 15.63 | 15.84 | 176.1 | 160.1 | 145.6 | 132.3 | 120.3 | 109.4 | 99.43 | 90.39 | 82.17 | 74.7 | 61.85 | 51.44 | 42.97 | 189.1 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 63.14 | 61.52 | 60.95 | 60.55 | 58.57 | 205 | 186.4 | 169.5 | 154.1 | 140 | 127.3 | 115.7 | 105.2 | 95.65 | 81.58 | 69.91 | 60.2 | 123.4 |
| Average | 63.14 | 61.52 | 60.95 | 60.55 | 58.57 | 256.3 | 233 | 211.8 | 192.6 | 175.1 | 159.1 | 144.7 | 131.5 | 119.6 | 102 | 87.39 | 75.25 | 154.2 |
| High | 63.14 | 61.52 | 60.95 | 60.55 | 58.57 | 307.6 | 279.6 | 254.2 | 231.1 | 210.1 | 191 | 173.6 | 157.8 | 143.5 | 122.4 | 104.9 | 90.3 | 185.1 |
| Estimated EPS | ||||||||||||||||||
| Low | 0.83 | 0.8 | 0.76 | 0.77 | 0.51 | 4.49 | 4.08 | 3.71 | 3.37 | 3.06 | 2.78 | 2.52 | 2.29 | 2.08 | 1.74 | 1.47 | 1.25 | 1.64 |
| Average | 0.83 | 0.8 | 0.76 | 0.77 | 0.51 | 5.62 | 5.11 | 4.64 | 4.21 | 3.83 | 3.48 | 3.17 | 2.88 | 2.6 | 2.19 | 1.84 | 1.56 | 2.06 |
| High | 0.83 | 0.8 | 0.76 | 0.77 | 0.51 | 6.75 | 6.13 | 5.58 | 5.06 | 4.61 | 4.19 | 3.81 | 3.46 | 3.13 | 2.63 | 2.22 | 1.88 | 2.48 |
